Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $252k initial cash invested.
-20.25%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,560
Rent
-$4,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$7,812
Mortgage P&I
166%
$5,893
Property Taxes
16%
$573
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
500 N Sunset Canyon Dr, Unit Back, Burbank, CA 91501 | $2,950 | 2 | 1 | 1475 | 1.1 mi |
810 E Tujunga Ave, Burbank, CA 91501 | $3,600 | 2 | 1 | 1304 | 0.9 mi |
826 E Elmwood Ave, Burbank, CA 91501 | $3,400 | 2 | 1 | 1137 | 0.7 mi |
1606 Bel Aire Dr, Glendale, CA 91201 | $4,700 | 2 | 1 | 1137 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality